[E&O] QoQ TTM Result on 30-Jun-2017 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 20.56%
YoY- 514.97%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 981,265 920,076 831,496 714,891 704,764 634,936 510,172 54.72%
PBT 197,272 194,346 176,294 150,485 126,330 65,964 20,860 347.81%
Tax -81,011 -65,613 -48,245 -39,633 -34,405 -38,989 -22,054 138.25%
NP 116,261 128,733 128,049 110,852 91,925 26,975 -1,194 -
-
NP to SH 100,790 112,330 121,427 105,584 87,581 23,359 -3,446 -
-
Tax Rate 41.07% 33.76% 27.37% 26.34% 27.23% 59.11% 105.72% -
Total Cost 865,004 791,343 703,447 604,039 612,839 607,961 511,366 42.01%
-
Net Worth 1,847,395 1,833,084 1,809,237 1,778,530 1,698,251 1,646,938 1,647,759 7.92%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 37,738 37,738 37,738 37,738 25,057 25,057 -
Div Payout % - 33.60% 31.08% 35.74% 43.09% 107.27% 0.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,847,395 1,833,084 1,809,237 1,778,530 1,698,251 1,646,938 1,647,759 7.92%
NOSH 1,326,706 1,326,706 1,326,706 1,279,518 1,257,964 1,262,319 1,277,333 2.56%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.85% 13.99% 15.40% 15.51% 13.04% 4.25% -0.23% -
ROE 5.46% 6.13% 6.71% 5.94% 5.16% 1.42% -0.21% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 75.42 70.27 62.96 55.87 56.02 50.50 39.94 52.83%
EPS 7.75 8.58 9.19 8.25 6.96 1.86 -0.27 -
DPS 0.00 2.88 2.86 3.00 3.00 2.00 1.96 -
NAPS 1.42 1.40 1.37 1.39 1.35 1.31 1.29 6.61%
Adjusted Per Share Value based on latest NOSH - 1,279,518
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 47.90 44.91 40.59 34.89 34.40 30.99 24.90 54.73%
EPS 4.92 5.48 5.93 5.15 4.27 1.14 -0.17 -
DPS 0.00 1.84 1.84 1.84 1.84 1.22 1.22 -
NAPS 0.9017 0.8947 0.8831 0.8681 0.8289 0.8039 0.8043 7.92%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.42 1.43 1.58 1.70 1.93 1.45 1.68 -
P/RPS 1.88 2.04 2.51 3.04 3.44 2.87 4.21 -41.60%
P/EPS 18.33 16.67 17.18 20.60 27.72 78.04 -622.73 -
EY 5.46 6.00 5.82 4.85 3.61 1.28 -0.16 -
DY 0.00 2.02 1.81 1.76 1.55 1.38 1.17 -
P/NAPS 1.00 1.02 1.15 1.22 1.43 1.11 1.30 -16.06%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 13/02/18 14/11/17 29/08/17 23/05/17 23/02/17 17/11/16 -
Price 1.55 1.45 1.45 1.51 1.84 1.94 1.52 -
P/RPS 2.06 2.06 2.30 2.70 3.28 3.84 3.81 -33.65%
P/EPS 20.01 16.90 15.77 18.30 26.43 104.41 -563.42 -
EY 5.00 5.92 6.34 5.46 3.78 0.96 -0.18 -
DY 0.00 1.99 1.97 1.99 1.63 1.03 1.29 -
P/NAPS 1.09 1.04 1.06 1.09 1.36 1.48 1.18 -5.15%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment